| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 368.5 | 205.7 | 135.0 | 690.6 | 2,481.3 | 74.3 | 39.3 | 38.6 | 24.8 | 46.0 | 64.0 | 146.2 | 5.0 | 9.4 | 13.9 | 11.0 | 14.6 | 80.8 |
| Restricted Cash | - | 476.2 | 573.5 | 383.7 | 275.1 | - | - | - | - | - | - | 0.5 | 0.5 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | - | |
| Cash And Short Term Investments | 368.5 | 205.7 | 135.0 | 690.6 | 2,481.3 | 74.3 | 39.3 | 38.6 | 24.8 | 46.0 | 64.0 | 146.2 | 5.0 | 9.4 | 13.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 134.8 | 157.2 | 243.8 | 129.5 | - | - | - | - | - | - | - | - | - | 4.0 | 13.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 521.0 | 682.6 | 961.3 | 645.6 | 269.2 | 93.0 | 65.5 | 47.9 | 48.8 | 29.9 | 32.8 | 24.7 | 10.4 | 8.6 | 10.4 | 10.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 305.1 | 908.1 | 1,517.6 | 767.9 | 284.7 | - | - | - | - | - | 35.2 | 31.9 | 31.0 | 34.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 168.7 | 181.0 | 257.8 | 191.9 | 92.3 | 35.5 | 31.7 | 34.8 | 42.4 | 32.1 | 20.5 | 10.2 | 3.1 | 3.6 | 4.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 3.9 | 9.0 | - | - | - | 0.1 | 13.4 | 20.8 | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 13.9 | 9.3 | 6.3 | 6.1 | 5.9 | 3.2 | 2.4 | 2.3 | 2.3 | 1.9 | 1.8 | 1.7 | 1.1 | 0.4 | 0.2 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 0.2 | 6.6 | 14.1 | 15.3 | 27.8 | 12.6 | 16.9 | 32.1 | 23.8 | - | - | - | - | - | 0.0 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 223.2 | 368.5 | 165.9 | 140.7 | 295.8 | 205.7 | 93.9 | 62.4 | 172.9 | 135.0 | 110.8 | 579.4 | 474.9 | 690.6 | 1,747.8 | |||||||||||||||||||||||||
| - |
| 21.4 |
| 14.6 |
| 80.8 |
| 4.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 94.0 | 139.8 | 104.1 | 150.4 | 59.9 | 28.5 | 10.3 | 14.4 | 7.9 | 11.8 | 7.9 | 5.7 | 1.9 | 2.0 | 1.9 | 1.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - |
| Total Current Assets | 1,410.3 | 1,477.5 | 1,787.0 | 3,305.3 | 4,448.5 | 277.4 | 166.7 | 155.6 | 119.6 | 110.9 | 131.2 | 192.7 | 22.0 | 23.9 | 39.5 | 38.7 | - | - |
| 34.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 24.1 | 41.8 | 81.5 | 48.1 | 29.1 | - | - | - | - | - | 28.0 | 26.5 | 25.7 | (27.4) | 25.6 | - | - | - |
| Property,Plant & Equipment Net | 281.0 | 866.3 | 1,436.2 | 719.8 | 255.6 | 16.6 | 13.6 | - | - | - | 7.3 | 5.3 | 5.3 | 6.7 | 8.7 | 9.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 44.3 | 82.9 | 56.1 | 26.4 | 7.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.0 | 248.6 | 220.4 | 8.7 | 8.9 | 9.0 | 9.4 | 8.3 | 8.5 | - | - | - | - | - | - | - |
| Intangible Assets | 29.2 | 84.7 | 188.9 | 207.7 | 158.2 | 5.7 | 3.7 | 3.9 | 3.8 | 3.9 | 4.6 | 1.5 | 2.9 | 5.3 | 7.5 | 9.9 | - | - |
| Operating Lease Right Of Use Assets | 182.2 | 218.1 | 400.0 | 360.3 | 212.5 | 64.8 | 33.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,594.6 | 3,602.8 | 4,902.7 | 5,764.3 | 5,950.1 | 631.4 | 360.8 | 390.3 | 270.8 | 240.8 | 209.5 | 204.2 | 35.4 | 39.5 | 55.7 | 59.2 | - | - |
| 3.6 |
| - |
| - |
| Short Term Debt | - | 0.2 | 2.7 | 5.1 | 15.3 | 27.8 | 12.6 | 16.8 | 18.8 | 3.0 | - | - | - | - | - | 0.0 | - | - |
| Deferred Revenue Current | 66.7 | 144.1 | 204.1 | 131.8 | 116.4 | 11.6 | 11.7 | 12.1 | 8.6 | 5.7 | 4.5 | 3.3 | 1.7 | 3.0 | 2.5 | 4.3 | - | - |
| Operating Lease Liabilities Current | 70.4 | 71.3 | 63.7 | 48.9 | 30.8 | 9.0 | 7.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 128.0 | 103.1 | 200.5 | 156.4 | 79.2 | 14.9 | 6.5 | 7.9 | 10.6 | 8.5 | 9.9 | 8.8 | 3.1 | 3.8 | 3.2 | 4.3 | - | - |
| Other Current Liabilities | - | 93.9 | 142.4 | 34.1 | 39.8 | 8.4 | 3.7 | 0.6 | 0.9 | 1.6 | 1.2 | 1.6 | 0.7 | 0.0 | 0.1 | 1.9 | - | - |
| Total Current Liabilities | 610.6 | 748.5 | 964.8 | 635.3 | 420.6 | 133.6 | 84.5 | 146.4 | 115.7 | 66.5 | 42.7 | 25.7 | 10.9 | 17.0 | 17.0 | 15.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 194.7 | 242.1 | 292.0 | 271.5 | 175.6 | 52.2 | 25.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 34.2 | 58.5 | 84.2 | 98.1 | 66.7 | 22.7 | 25.4 | 28.0 | 25.8 | 17.4 | 14.0 | 6.8 | 7.3 | 4.4 | 3.0 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 135.8 | 146.7 | 193.1 | 139.8 | 2.4 | 3.7 | 0.0 | 0.1 | 0.2 | 0.4 | 0.4 | 0.8 | 1.2 | 1.2 | 1.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,591.3 | 1,795.1 | 2,004.6 | 1,704.1 | 1,344.4 | 526.3 | 336.3 | 356.0 | 196.5 | 146.1 | 83.6 | 44.7 | 50.9 | 24.4 | 26.6 | 16.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 9,186.3 | 8,430.5 | 7,494.7 | 7,297.3 | 7,070.7 | 1,519.1 | 1,316.8 | 1,289.7 | 1,250.9 | 1,137.5 | 1,118.9 | 1,096.4 | 831.2 | 801.8 | - | - | - | - |
| Retained Earnings | (8,226.0) | (6,594.4) | (4,489.7) | (3,120.9) | (2,396.9) | (1,387.8) | (1,297.1) | (1,260.3) | (1,178.6) | (1,051.5) | (993.9) | (938.1) | (849.4) | (786.6) | (754.8) | (727.3) | - | - |
| Accumulated Other Comprehensive Income | 6.8 | (2.5) | (6.8) | (26.0) | (1.5) | 1.1 | 1.4 | 1.6 | 2.2 | 0.2 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 1.0 | - | - |
| Treasury Stock | - | - | - | - | 72.5 | 31.2 | 30.6 | 30.6 | 3.1 | 3.1 | 2.9 | 2.7 | 1.6 | (1.6) | 1.6 | 1.7 | - | - |
| Minority Interest | 25.2 | 73.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 978.1 | 1,734.1 | 2,898.1 | 4,060.2 | 4,605.7 | 104.4 | (7.1) | (3.6) | 70.2 | 85.1 | 124.7 | 158.3 | (17.9) | 15.0 | 29.0 | 42.9 | 88.3 | 125.9 |
| Total Equity | 1,003.3 | 1,807.8 | 2,898.1 | 4,060.2 | 4,605.7 | 104.4 | (7.1) | (3.6) | 70.2 | 85.1 | 124.7 | 158.3 | (17.9) | 15.0 | 29.0 | 42.9 | 88.3 | 125.9 |
| - |
| - |
| Net debt | - | (205.5) | (128.4) | (676.5) | (2,466.0) | (46.5) | (26.8) | (21.7) | 7.3 | (22.2) | - | - | - | - | - | (21.3) | - | - |
| Working Capital | 799.7 | 729.0 | 822.2 | 2,670.0 | 4,028.0 | 143.8 | 82.2 | 9.2 | 3.9 | 44.4 | 88.5 | 167.0 | 11.1 | 6.9 | 22.5 | 23.7 | - | - |
| Book Value | 978.1 | 1,734.1 | 2,898.1 | 4,060.2 | 4,605.7 | 104.4 | (7.1) | (3.6) | 70.2 | 85.1 | 124.7 | 158.3 | (17.9) | 15.0 | 29.0 | 42.9 | 88.3 | 125.9 |
| Tangible Book Value | 948.8 | 1,649.5 | 2,709.2 | 3,603.9 | 4,227.1 | 90.0 | (19.6) | (16.5) | 57.0 | 72.9 | 111.6 | 156.8 | (20.8) | 9.8 | 21.6 | 33.0 | - | - |
| 2,256.0 |
| 2,495.6 |
| - |
| 3,372.0 |
| 3,160.2 |
| 4,349.1 |
| 74.3 |
| 39.3 |
| 38.6 |
| 13.8 |
| 15.0 |
| 46.7 |
| 24.8 |
| 8.0 |
| 2.1 |
| 11.8 |
| 46.0 |
| 42.5 |
| 66.0 |
| 66.9 |
| 64.0 |
| 85.0 |
| 109.1 |
| 131.5 |
| 146.2 |
| Restricted Cash | - | - | - | - | 196.1 | - | 906.3 | 525.6 | 552.8 | 573.5 | 539.4 | 479.7 | 445.2 | 383.7 | - | - | 252.6 | - | 301.3 | 243.5 | 198.6 | - | - | - | 48.2 | 39.4 | 41.2 | - | 47.6 | 51.0 | 52.9 | - | - | - | - | - | 29.6 | 11.6 | 1.2 | 0.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 223.2 | 368.5 | 165.9 | 140.7 | 295.8 | 205.7 | 93.9 | 62.4 | 172.9 | 135.0 | 110.8 | 579.4 | 474.9 | 690.6 | 1,747.8 | 2,256.0 | 2,495.6 | - | 3,372.0 | 3,160.2 | 4,349.1 | 74.3 | 39.3 | 38.6 | 13.8 | 15.0 | 46.7 | 24.8 | 8.0 | 2.1 | 11.8 | 46.0 | 42.5 | 66.0 | 66.9 | 64.0 | 85.0 | 109.1 | 131.5 | 146.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 106.5 | 134.8 | 124.0 | 138.7 | 145.0 | 157.2 | 167.2 | 189.9 | 148.8 | 243.8 | 163.2 | 216.6 | 127.7 | 129.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 516.2 | 521.0 | 555.1 | 643.9 | 693.5 | 682.6 | 885.8 | 939.5 | 975.9 | 961.3 | 1,024.2 | 904.3 | 775.6 | 645.6 | 516.3 | 429.5 | 333.4 | - | 229.8 | 209.8 | 187.7 | 93.0 | 65.5 | 47.9 | 53.4 | 42.3 | 47.3 | 48.8 | 44.7 | 42.7 | 33.7 | 29.9 | 35.8 | 34.9 | 39.2 | 32.8 | 31.5 | 32.9 | 32.1 | 24.7 |
| Prepaid Expenses | 140.1 | 94.0 | 87.7 | 113.4 | 112.1 | 139.8 | 124.8 | 124.9 | 119.4 | 104.1 | 146.9 | 139.5 | 155.8 | 150.4 | 135.5 | 111.8 | 87.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,274.8 | 1,410.3 | 1,190.9 | 1,330.0 | 1,533.9 | 1,477.5 | 1,634.0 | 1,672.4 | 1,766.6 | 1,787.0 | 2,239.9 | 2,617.2 | 2,977.3 | 3,305.3 | 3,651.7 | 3,894.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,652.6 | 1,618.7 | 1,549.9 | 1,517.6 | 1,323.6 | 1,122.7 | 928.3 | 767.9 | 649.8 | 468.7 | 356.3 | - | 196.9 | 135.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.1 | 31.9 |
| Accumulated Depreciation | - | - | - | - | - | - | 118.5 | 109.0 | 96.0 | 81.5 | 71.1 | 60.9 | 53.6 | 48.1 | 42.6 | 37.2 | 31.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 240.5 | 281.0 | 877.3 | 910.1 | 879.9 | 866.3 | 1,534.1 | 1,509.7 | 1,454.0 | 1,436.2 | 1,252.5 | 1,061.8 | 874.7 | 719.8 | 607.3 | 431.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 43.0 | 44.3 | 40.6 | 43.6 | 82.5 | 82.9 | 90.1 | 94.2 | 61.1 | 56.1 | 61.3 | 51.4 | 58.4 | 22.4 | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 248.0 | 250.0 | 249.9 | 248.6 | 230.7 | 235.0 | 232.0 | - | 71.9 | |||||||||||||||||||||
| Intangible Assets | 28.2 | 29.2 | 77.9 | 81.0 | 82.8 | 84.7 | 175.0 | 178.3 | 183.3 | 188.9 | 193.2 | 199.1 | 203.7 | 207.7 | 195.6 | 204.2 | 212.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 170.2 | 182.2 | 191.5 | 215.3 | 216.5 | 218.1 | 361.0 | 376.1 | 389.2 | 400.0 | 404.6 | 396.4 | 371.5 | 360.3 | 311.9 | 241.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,368.2 | 2,594.6 | 3,104.8 | 3,353.8 | 3,633.4 | 3,602.8 | 4,724.9 | 4,779.9 | 4,847.3 | 4,902.7 | 5,452.1 | 5,583.3 | 5,654.1 | 5,764.3 | 5,858.8 | 5,734.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 144.3 | 168.7 | 162.2 | 152.1 | 191.6 | 181.0 | 207.2 | 253.7 | 285.5 | 257.8 | 292.9 | 220.5 | 188.1 | 191.9 | 199.9 | 146.2 | 78.7 | - | 68.4 | 70.0 | 47.2 | 35.5 | 31.7 | 34.8 | 37.1 | 36.1 | 42.6 | 42.4 | 38.7 | 28.1 | 27.0 | 32.1 | 28.6 | 30.6 | 23.0 | 20.5 | 18.2 | 12.2 | 8.6 | 10.2 |
| Short Term Debt | - | - | - | - | - | - | - | 3.0 | 2.8 | 2.7 | 2.6 | 0.5 | 5.2 | 5.1 | 0.9 | 1.0 | 4.2 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 68.5 | 66.7 | 88.2 | 107.1 | 137.6 | 144.1 | 132.3 | 174.8 | 179.9 | 204.1 | 176.6 | 165.1 | 137.4 | 131.8 | 108.0 | 60.3 | 92.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 63.2 | 70.4 | 70.2 | 72.5 | 75.5 | 71.3 | 67.0 | 66.4 | 65.3 | 63.7 | 62.1 | 58.0 | 52.9 | 48.9 | 43.4 | 37.2 | ||||||||||||||||||||||||
| Accrued Expenses | 113.1 | 128.0 | 122.4 | 105.2 | 128.9 | 103.1 | 107.4 | 112.6 | 154.8 | 200.5 | 153.6 | 166.3 | 167.8 | 156.4 | 157.5 | 98.3 | 65.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | 98.4 | 93.9 | 117.5 | 103.2 | 128.4 | 142.4 | 148.2 | 133.2 | 54.2 | 34.1 | 29.3 | 31.6 | 34.3 | |||||||||||||||||||||||
| Total Current Liabilities | 540.7 | 610.6 | 902.5 | 835.8 | 788.4 | 748.5 | 786.9 | 809.6 | 911.4 | 964.8 | 930.6 | 827.8 | 677.5 | 635.3 | 599.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 3.9 | 3.7 | 3.8 | - | 4.1 | 4.2 | 9.0 | - | - | - | - | - | - | - | - | - | - | 0.1 | 9.4 | 15.3 | 12.9 | 13.4 | 17.9 | 18.0 | 17.9 | 20.8 | 23.5 | 23.9 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 175.3 | 194.7 | 209.3 | 227.3 | 231.0 | 242.1 | 249.2 | 264.3 | 278.2 | 292.0 | 295.2 | 290.3 | 274.9 | 271.5 | 245.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 29.6 | 34.2 | 34.1 | 40.6 | 43.4 | 58.5 | 59.5 | 71.0 | 75.9 | 84.2 | 77.0 | 86.6 | 82.8 | 98.1 | 81.1 | 67.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | 114.3 | 135.8 | 142.9 | 159.8 | 143.5 | 146.7 | 121.5 | 101.9 | 180.3 | 193.1 | 163.9 | 169.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,594.3 | 1,591.3 | 1,606.1 | 1,589.8 | 1,700.8 | 1,795.1 | 1,695.5 | 1,791.3 | 1,918.2 | 2,004.6 | 1,942.8 | 1,844.2 | 1,732.4 | 1,704.1 | 1,635.2 | 1,395.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 14.0 | 13.9 | 12.2 | 11.7 | 10.0 | 9.3 | 9.0 | 8.1 | 7.1 | 6.3 | 6.2 | 6.2 | 6.1 | 6.1 | 6.0 | 6.0 | 6.0 | - | 5.9 | 5.9 | 5.8 | 3.2 | 2.4 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 |
| Additional Paid In Capital | 9,206.7 | 9,186.3 | 8,886.5 | 8,789.4 | 8,752.4 | 8,430.5 | 8,388.9 | 8,137.2 | 7,823.2 | 7,494.7 | 7,456.2 | 7,409.7 | 7,360.9 | 7,297.3 | 7,245.4 | 7,163.5 | ||||||||||||||||||||||||
| Retained Earnings | (8,471.3) | (8,226.0) | (7,380.1) | (7,018.2) | (6,791.1) | (6,594.4) | (5,259.0) | (5,047.9) | (4,785.5) | (4,489.7) | (3,847.3) | (3,563.9) | (3,327.5) | (3,120.9) | (2,897.4) | (2,726.7) | (2,553.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 3.4 | 6.8 | 3.8 | 3.5 | (5.2) | (2.5) | (1.6) | (1.9) | (9.1) | (6.8) | (1.6) | (13.8) | (19.0) | (26.0) | (35.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 95.3 | 75.2 | 74.0 | - | ||||||||||||||||||||||
| Minority Interest | 24.1 | 25.2 | 82.0 | 82.9 | 75.4 | 73.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 749.8 | 978.1 | 1,416.6 | 1,681.1 | 1,857.2 | 1,734.1 | 3,029.3 | 2,988.6 | 2,929.2 | 2,898.1 | 3,509.3 | 3,739.1 | 3,921.7 | 4,060.2 | 4,223.6 | 4,338.6 | ||||||||||||||||||||||||
| Total Equity | 773.9 | 1,003.3 | 1,498.6 | 1,764.0 | 1,932.6 | 1,807.8 | 3,029.3 | 2,988.6 | 2,929.2 | 2,898.1 | 3,509.3 | 3,739.1 | 3,921.7 | 4,060.2 | 4,223.6 | 4,338.6 | 4,476.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 3.9 | 6.7 | 6.6 | 2.7 | 6.7 | 4.7 | 14.2 | 5.1 | 0.9 | 1.0 | 4.2 | - | 23.5 | 30.4 | 21.4 | 27.8 | 12.6 | 16.9 | 20.9 | 26.7 | 27.6 | 32.1 | 40.0 | 23.3 | 23.8 | 23.8 | 23.5 | 23.9 | 24.0 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (90.0) | (55.6) | (166.3) | (132.3) | (104.1) | (574.7) | (460.6) | (685.5) | (1,746.8) | (2,255.0) | (2,491.5) | - | ||||||||||||||||||||||
| Working Capital | 734.1 | 799.7 | 288.4 | 494.2 | 745.5 | 729.0 | 847.1 | 862.8 | 855.1 | 822.2 | 1,309.3 | 1,789.4 | 2,299.8 | 2,670.0 | 3,052.3 | 3,466.3 | 3,741.6 | |||||||||||||||||||||||
| Book Value | 749.8 | 978.1 | 1,416.6 | 1,681.1 | 1,857.2 | 1,734.1 | 3,029.3 | 2,988.6 | 2,929.2 | 2,898.1 | 3,509.3 | 3,739.1 | 3,921.7 | 4,060.2 | 4,223.6 | 4,338.6 | 4,476.2 | - | ||||||||||||||||||||||
| Tangible Book Value | 721.6 | 948.8 | 1,338.7 | 1,600.0 | 1,774.4 | 1,649.5 | 2,854.3 | 2,810.2 | 2,745.8 | 2,709.2 | 3,068.1 | 3,290.0 | 3,468.0 | 3,603.9 | 3,797.2 | 3,899.3 | 4,031.8 | |||||||||||||||||||||||
| - |
| 62.7 |
| 60.6 |
| 49.1 |
| 28.5 |
| 10.3 |
| 14.4 |
| 16.1 |
| 15.7 |
| 14.6 |
| 16.8 |
| 12.8 |
| 13.1 |
| 10.4 |
| 11.8 |
| 11.5 |
| 9.9 |
| 9.7 |
| 7.9 |
| 7.9 |
| 6.0 |
| 6.4 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,099.9 |
| - |
| 4,788.0 |
| 4,966.4 |
| 5,096.2 |
| 277.4 |
| 166.7 |
| 155.6 |
| 123.8 |
| 117.9 |
| 145.5 |
| 119.6 |
| 133.2 |
| 88.0 |
| 77.6 |
| 110.9 |
| 106.9 |
| 127.5 |
| 130.5 |
| 131.2 |
| 143.6 |
| 160.5 |
| 177.8 |
| 192.7 |
| - |
| 27.4 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 26.5 |
| 324.7 |
| - |
| 169.6 |
| 110.5 |
| - |
| 16.6 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 6.0 |
| 5.2 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 72.0 |
| 8.7 |
| 8.9 |
| 9.0 |
| 9.2 |
| 9.2 |
| 9.7 |
| 9.4 |
| 9.3 |
| 9.0 |
| 8.4 |
| 8.3 |
| 8.8 |
| 8.8 |
| 8.8 |
| 8.5 |
| 0.4 |
| - |
| - |
| 0.4 |
| - |
| 37.6 |
| 38.1 |
| 38.4 |
| 5.7 |
| 3.7 |
| 3.9 |
| 4.1 |
| 4.3 |
| 3.7 |
| 3.8 |
| 3.9 |
| 3.9 |
| 3.8 |
| 3.9 |
| 4.3 |
| 4.4 |
| 4.7 |
| 4.6 |
| 4.9 |
| 0.8 |
| 0.9 |
| 1.5 |
| 229.5 |
| - |
| 167.9 |
| 145.8 |
| 124.5 |
| 64.8 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,803.8 |
| - |
| 5,740.1 |
| 5,788.8 |
| 5,786.2 |
| 631.4 |
| 360.8 |
| 390.3 |
| 319.3 |
| 276.2 |
| 298.3 |
| 270.8 |
| 275.7 |
| 228.6 |
| 210.7 |
| 240.8 |
| 224.0 |
| 233.4 |
| 222.2 |
| 209.5 |
| 204.6 |
| 183.0 |
| 189.3 |
| 204.2 |
| 23.5 |
| 30.4 |
| 21.4 |
| 27.8 |
| 12.6 |
| 16.8 |
| 11.5 |
| 11.5 |
| 14.8 |
| 18.8 |
| 22.1 |
| 5.4 |
| 6.0 |
| 3.0 |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 27.0 |
| 16.9 |
| 11.6 |
| 11.7 |
| 12.1 |
| 11.0 |
| 10.4 |
| 9.1 |
| 8.6 |
| 8.3 |
| 5.1 |
| 4.8 |
| 5.7 |
| 4.2 |
| 4.1 |
| 3.9 |
| 4.5 |
| 3.8 |
| 3.5 |
| 2.7 |
| 3.3 |
| 33.5 |
| - |
| 23.3 |
| 19.9 |
| 18.8 |
| 9.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.6 |
| 35.4 |
| 28.6 |
| 14.9 |
| 6.5 |
| 7.9 |
| 8.6 |
| 10.8 |
| 8.2 |
| 10.6 |
| 8.9 |
| 6.3 |
| 6.5 |
| 8.5 |
| 8.8 |
| 6.7 |
| 10.0 |
| 9.9 |
| 6.9 |
| 5.7 |
| 7.1 |
| 8.8 |
| - |
| 28.3 |
| 31.8 |
| 25.0 |
| 8.4 |
| 3.7 |
| 0.6 |
| 0.2 |
| 0.3 |
| 1.0 |
| 0.9 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.6 |
| 1.7 |
| 0.4 |
| 0.4 |
| 1.2 |
| 4.0 |
| 2.2 |
| 2.1 |
| 1.6 |
| 427.8 |
| 358.3 |
| - |
| 269.9 |
| 251.1 |
| 191.8 |
| 133.6 |
| 84.5 |
| 146.4 |
| 117.1 |
| 109.7 |
| 113.3 |
| 115.7 |
| 103.1 |
| 67.1 |
| 67.1 |
| 66.5 |
| 56.4 |
| 49.7 |
| 67.7 |
| 42.7 |
| 33.6 |
| 24.7 |
| 22.1 |
| 25.7 |
| 193.3 |
| 186.2 |
| - |
| 139.4 |
| 122.2 |
| 103.5 |
| 52.2 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.5 |
| - |
| 63.4 |
| 45.3 |
| 40.6 |
| 22.7 |
| 25.4 |
| 28.0 |
| 28.5 |
| 28.1 |
| 25.1 |
| 25.8 |
| 25.9 |
| 17.3 |
| 17.1 |
| 17.4 |
| 12.2 |
| 12.4 |
| 13.3 |
| 14.0 |
| 6.4 |
| 6.1 |
| 6.9 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.2 |
| - |
| 55.1 |
| 43.0 |
| 40.4 |
| 2.4 |
| 3.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,327.6 |
| - |
| 1,033.2 |
| 958.0 |
| 867.2 |
| 526.3 |
| 336.3 |
| 356.0 |
| 304.2 |
| 249.4 |
| 248.1 |
| 196.5 |
| 188.2 |
| 129.2 |
| 141.1 |
| 146.1 |
| 129.2 |
| 127.5 |
| 105.0 |
| 83.6 |
| 54.8 |
| 40.2 |
| 39.1 |
| 44.7 |
| 7,116.1 |
| 130.2 |
| 6,978.5 |
| 6,962.7 |
| 6,949.9 |
| 1,519.1 |
| 1,316.8 |
| 1,289.7 |
| 1,284.4 |
| 1,277.0 |
| 1,273.7 |
| 1,250.9 |
| 1,244.8 |
| 1,215.9 |
| 1,140.0 |
| 1,137.5 |
| 1,126.0 |
| 1,123.6 |
| 1,121.4 |
| 1,118.9 |
| 1,116.9 |
| 1,100.0 |
| 1,098.2 |
| 1,096.4 |
| 9.6 |
| (2,204.0) |
| (2,097.3) |
| (1,997.7) |
| (1,387.8) |
| (1,297.1) |
| (1,260.3) |
| (1,243.4) |
| (1,224.4) |
| (1,198.5) |
| (1,178.6) |
| (1,159.2) |
| (1,118.2) |
| (1,078.5) |
| (1,051.5) |
| (1,032.2) |
| (1,018.8) |
| (1,005.7) |
| (993.9) |
| (968.6) |
| (958.4) |
| (949.2) |
| (938.1) |
| (29.0) |
| (18.5) |
| - |
| (2.3) |
| 0.0 |
| 1.4 |
| 1.1 |
| 1.4 |
| 1.6 |
| 1.8 |
| 1.8 |
| 2.6 |
| 2.2 |
| 2.0 |
| 1.4 |
| 0.5 |
| 0.2 |
| 1.1 |
| 1.1 |
| 1.4 |
| 0.8 |
| 1.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 71.2 |
| 40.4 |
| 40.4 |
| 31.2 |
| 30.6 |
| 30.6 |
| 30.6 |
| 30.6 |
| 30.6 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,476.2 |
| - |
| 4,706.9 |
| 4,830.9 |
| 4,919.1 |
| 104.4 |
| (7.1) |
| 2.7 |
| 14.4 |
| 26.1 |
| 49.5 |
| 73.6 |
| 86.8 |
| 98.3 |
| 60.7 |
| 85.1 |
| 93.6 |
| 104.8 |
| 116.0 |
| 124.7 |
| 148.6 |
| 141.6 |
| 149.1 |
| 158.3 |
| 4,706.9 |
| 4,830.9 |
| 4,919.1 |
| 104.4 |
| (7.1) |
| 2.7 |
| 14.4 |
| 26.1 |
| 49.5 |
| 73.6 |
| 86.8 |
| 98.3 |
| 60.7 |
| 85.1 |
| 93.6 |
| 104.8 |
| 116.0 |
| 124.7 |
| 148.6 |
| 141.6 |
| 149.1 |
| 158.3 |
| (3,348.5) |
| (3,129.8) |
| (4,327.7) |
| (46.5) |
| (26.8) |
| (21.7) |
| 7.0 |
| 11.7 |
| (19.1) |
| 7.3 |
| 32.1 |
| 21.2 |
| 12.1 |
| (22.2) |
| (18.9) |
| (42.1) |
| (42.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,518.1 |
| 4,715.3 |
| 4,904.4 |
| 143.8 |
| 82.2 |
| 9.2 |
| 6.7 |
| 8.2 |
| 32.2 |
| 3.9 |
| 30.0 |
| 20.9 |
| 10.4 |
| 44.4 |
| 50.4 |
| 77.8 |
| 62.8 |
| 88.5 |
| 110.0 |
| 135.8 |
| 155.7 |
| 167.0 |
| 4,706.9 |
| 4,830.9 |
| 4,919.1 |
| 104.4 |
| (7.1) |
| 2.7 |
| 14.4 |
| 26.1 |
| 49.5 |
| 73.6 |
| 86.8 |
| 98.3 |
| 60.7 |
| 85.1 |
| 93.6 |
| 104.8 |
| 116.0 |
| 124.7 |
| 148.6 |
| 141.6 |
| 149.1 |
| 158.3 |
| - |
| 4,597.4 |
| 4,720.7 |
| 4,808.7 |
| 90.0 |
| (19.6) |
| (10.2) |
| 1.2 |
| 12.7 |
| 36.1 |
| 60.4 |
| 73.5 |
| 85.3 |
| 48.4 |
| 72.9 |
| 80.5 |
| 91.6 |
| 102.5 |
| 111.6 |
| 143.3 |
| 140.8 |
| 148.2 |
| 156.3 |